825 Cahill Drive W 186, Hunt Club - Windsor Park Village and Area

$325,000
825 Cahill Drive W 186

$325,000

New
22d
Condo Townhouse2-Storey

825 Cahill Drive W 186, Hunt Club - Windsor Park Village and Area

Total Monthly Obligation $2,448

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
22d
Score
25
Yield
9.3%
Cash on Cash
3.5%
Cap Rate
5.3%
5Y IRR
18.4%
10Y IRR
16.9%
Property Type-Condo Townhouse
MLS® Number-X13848230
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,370 (2026)
Maintenance-$739.27/mo
Locker-None
Parking-1 - Carport
Basement-None
Heating-Baseboard (Gas)
Brokerage-FIRST CHOICE REALTY ONTARIO LTD.
Cooling-None
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Aluminum Siding
Possession-Immediate
Neighbourhood-4805 - Hunt Club
Title-Residential Condo & Other

No agent assigned

MOVE-IN READY!! This lovely 3-bedroom, 2-bathroom condo townhome is freshly painted, clean and beautifully maintained. Featuring a modern kitchen, updated bathrooms, cozy gas fireplace, huge balcony and oversized carport, this home is truly a gem! Ideally located within walking distance to transit, parks, schools and shopping, with easy access to the airport and more. Plenty of visitor parking, all appliances included, flexible closing and easy to show. Pride of ownership is evident throughout. A wonderful opportunity and a great place to call home!

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$260,000
Land Transfer Taxes$3,350
Legal Fees (Est.)
$
Total cash required for closing$69,850

Total Monthly Obligation

$2,448/mo
Mortgage $1,311
Monthly Loss $2,103
Principal$345
Interest$966
Property Tax$198
Condo Fees$739
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.2%4
5-Year IRR
13.5%61
10-Year IRR
13.7%
Returns Index
31.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$30,120/yr
NOI
$13,467/yr
Net Cash Flow
-$189/mo
Cash Margin
-7.5%1
Cash Flow Index
1.1/ 100
Risk Profile
Weight: 20%
DSCR
0.8617
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
34.1/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 825 Cahill Drive W 186

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.